<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£11,832</td><td>£12,009</td><td>£12,310</td><td>£12,617</td><td>£12,996</td><td>£61,765</td></tr><tr><td>Total Expenses</td><td>£13,939</td><td>£14,058</td><td>£14,184</td><td>£14,311</td><td>£14,444</td><td>£70,936</td></tr><tr><td>Profit Before Tax</td><td>£-2,107</td><td>£-2,049</td><td>£-1,874</td><td>£-1,694</td><td>£-1,448</td><td>£-9,171</td></tr><tr><td>Profit After Tax      </td><td>£-2,107</td><td>£-2,049</td><td>£-1,874</td><td>£-1,694</td><td>£-1,448</td><td>£-9,171</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£4,193</td><td>£4,440</td><td>£10,380</td><td>£12,409</td><td>£13,501</td><td>£44,923</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>